Vermont
|
03-0284070
|
(State
of Incorporation)
|
(IRS
Employer Identification Number)
|
4811
US Route 5, Derby, Vermont
|
05829
|
(Address
of Principal Executive Offices)
|
(zip
code)
|
Registrant's
Telephone Number: (802)
334-7915
|
Large
accelerated filer ( )
|
Accelerated
filer ( )
|
Non-accelerated
filer ( ) (Do not check
if a smaller reporting company)
|
Smaller
reporting company ( X )
|
FORM
10-Q
|
||
Index
|
||
Page
|
||
PART
I
|
FINANCIAL
INFORMATION
|
|
Item
1
|
4
|
|
Item
2
|
17
|
|
Item
3
|
31
|
|
Item
4T
|
31
|
|
PART
II
|
OTHER
INFORMATION
|
|
Item
1
|
32
|
|
Item
2
|
32
|
|
Item
4
|
32
|
|
Item
6
|
33
|
|
34
|
COMMUNITY
BANCORP. AND SUBSIDIARY
|
||||||||||||
Consolidated
Balance Sheets
|
||||||||||||
June
30
|
December
31
|
June
30
|
||||||||||
2009
|
2008
|
2008
|
||||||||||
(Unaudited)
|
(Unaudited)
|
|||||||||||
Assets
|
||||||||||||
Cash
and due from banks
|
$ | 9,260,792 | $ | 11,236,007 | $ | 10,189,104 | ||||||
Federal
funds sold and overnight deposits
|
2,147 | 33,621 | 1,076,346 | |||||||||
Total
cash and cash equivalents
|
9,262,939 | 11,269,628 | 11,265,450 | |||||||||
Securities
held-to-maturity (fair value $33,646,000 at 06/30/09,
|
||||||||||||
$38,212,000
at 12/31/08 and $39,970,000 at 06/30/08)
|
32,878,174 | 37,288,357 | 39,628,560 | |||||||||
Securities
available-for-sale
|
25,160,194 | 29,449,424 | 30,963,259 | |||||||||
Restricted
equity securities, at cost
|
3,906,850 | 3,906,850 | 3,906,850 | |||||||||
Loans
held-for-sale
|
765,943 | 1,181,844 | 480,455 | |||||||||
Loans
|
368,339,352 | 364,811,683 | 357,349,032 | |||||||||
Allowance
for loan losses
|
(3,374,885 | ) | (3,232,932 | ) | (3,013,321 | ) | ||||||
Unearned
net loan fees
|
(210,931 | ) | (301,004 | ) | (395,849 | ) | ||||||
Net
loans
|
364,753,536 | 361,277,747 | 353,939,862 | |||||||||
Bank
premises and equipment, net
|
13,959,491 | 14,989,429 | 15,794,666 | |||||||||
Accrued
interest receivable
|
1,877,169 | 2,044,550 | 2,404,376 | |||||||||
Bank
owned life insurance
|
3,751,166 | 3,690,079 | 3,624,987 | |||||||||
Core
deposit intangible
|
2,995,920 | 3,328,800 | 3,744,900 | |||||||||
Goodwill
|
11,574,269 | 11,574,269 | 10,502,804 | |||||||||
Other
real estate owned (OREO)
|
770,000 | 185,000 | 0 | |||||||||
Other
assets
|
7,612,139 | 7,613,255 | 5,955,856 | |||||||||
Total
assets
|
$ | 479,267,790 | $ | 487,799,232 | $ | 482,212,025 | ||||||
Liabilities
and Shareholders' Equity
|
||||||||||||
Liabilities
|
||||||||||||
Deposits:
|
||||||||||||
Demand,
non-interest bearing
|
$ | 51,404,659 | $ | 50,134,874 | $ | 51,998,230 | ||||||
NOW
and money market accounts
|
106,859,117 | 127,500,699 | 114,242,617 | |||||||||
Savings
|
55,022,851 | 49,266,879 | 51,015,544 | |||||||||
Time
deposits, $100,000 and over
|
57,077,382 | 56,486,310 | 58,432,160 | |||||||||
Other
time deposits
|
113,768,356 | 118,852,018 | 113,438,534 | |||||||||
Total
deposits
|
384,132,365 | 402,240,780 | 389,127,085 | |||||||||
Federal
funds purchased and other borrowed funds
|
25,328,000 | 12,572,000 | 27,255,000 | |||||||||
Repurchase
agreements
|
16,609,592 | 19,086,456 | 14,798,381 | |||||||||
Capital
lease obligations
|
896,176 | 915,052 | 932,696 | |||||||||
Junior
subordinated debentures
|
12,887,000 | 12,887,000 | 12,887,000 | |||||||||
Accrued
interest and other liabilities
|
3,677,182 | 4,825,052 | 2,680,496 | |||||||||
Total
liabilities
|
443,530,315 | 452,526,340 | 447,680,658 | |||||||||
Shareholders'
Equity
|
||||||||||||
Preferred
stock, 1,000,000 shares authorized, 25 shares issued
|
||||||||||||
and
outstanding ($100,000 liquidation value)
|
2,500,000 | 2,500,000 | 2,500,000 | |||||||||
Common
stock - $2.50 par value; 10,000,000 shares authorized,
|
||||||||||||
4,716,753
shares issued at 06/30/09, 4,679,206 shares issued
|
||||||||||||
at
12/31/08, and 4,642,578 shares issued at 06/30/08
|
11,791,883 | 11,698,015 | 11,606,445 | |||||||||
Additional
paid-in capital
|
25,964,212 | 25,757,516 | 25,382,396 | |||||||||
Accumulated
deficit
|
(2,071,200 | ) | (2,592,721 | ) | (2,099,478 | ) | ||||||
Accumulated
other comprehensive income (loss)
|
175,357 | 532,859 | (235,219 | ) | ||||||||
Less:
treasury stock, at cost; 210,101 shares at 06/30/09,
12/31/08
|
||||||||||||
and
06/30/08
|
(2,622,777 | ) | (2,622,777 | ) | (2,622,777 | ) | ||||||
Total
shareholders' equity
|
35,737,475 | 35,272,892 | 34,531,367 | |||||||||
Total
liabilities and shareholders' equity
|
$ | 479,267,790 | $ | 487,799,232 | $ | 482,212,025 |
COMMUNITY
BANCORP. AND SUBSIDIARY
|
||||||||
Consolidated
Statements of Income
|
||||||||
(Unaudited)
|
||||||||
For
The Second Quarter Ended June 30,
|
2009
|
2008
|
||||||
Interest
income
|
||||||||
Interest
and fees on loans
|
$ | 5,430,261 | $ | 5,826,431 | ||||
Interest
on debt securities
|
||||||||
Taxable
|
193,097 | 353,047 | ||||||
Tax-exempt
|
319,744 | 470,789 | ||||||
Dividends
|
16,137 | 48,007 | ||||||
Interest
on federal funds sold and overnight deposits
|
1,048 | 2,449 | ||||||
Total
interest income
|
5,960,287 | 6,700,723 | ||||||
Interest
expense
|
||||||||
Interest
on deposits
|
1,563,343 | 2,241,937 | ||||||
Interest
on federal funds purchased and other borrowed funds
|
77,948 | 110,357 | ||||||
Interest
on repurchase agreements
|
66,198 | 58,230 | ||||||
Interest
on junior subordinated debentures
|
243,564 | 196,689 | ||||||
Total
interest expense
|
1,951,053 | 2,607,213 | ||||||
Net
interest income
|
4,009,234 | 4,093,510 | ||||||
Provision
for loan losses
|
125,001 | 62,499 | ||||||
Net
interest income after provision for loan losses
|
3,884,233 | 4,031,011 | ||||||
Non-interest
income
|
||||||||
Service
fees
|
534,373 | 554,986 | ||||||
Income
on bank owned life insurance
|
30,490 | 33,126 | ||||||
Net
realized gains on securities
|
447,420 | 0 | ||||||
Other
income
|
840,168 | 628,893 | ||||||
Total
non-interest income
|
1,852,451 | 1,217,005 | ||||||
Non-interest
expense
|
||||||||
Salaries
and wages
|
1,496,620 | 1,476,911 | ||||||
Employee
benefits
|
617,697 | 615,800 | ||||||
Occupancy
expenses, net
|
768,017 | 798,281 | ||||||
FDIC
insurance
|
227,691 | 26,526 | ||||||
Amortization
of core deposit intangible
|
166,440 | 208,050 | ||||||
Write
down of Fannie Mae preferred stock
|
94,446 | 0 | ||||||
Other
expenses
|
1,384,200 | 1,176,407 | ||||||
Total
non-interest expense
|
4,755,111 | 4,301,975 | ||||||
Income
before income taxes
|
981,573 | 946,041 | ||||||
Income
tax (benefit) expense
|
(25,992 | ) | 72,480 | |||||
Net
income
|
$ | 1,007,565 | $ | 873,561 | ||||
Earnings
per common share
|
$ | 0.21 | $ | 0.19 | ||||
Weighted
average number of common shares
|
||||||||
used
in computing earnings per share
|
4,495,387 | 4,421,453 | ||||||
Dividends
declared per common share
|
$ | 0.24 | $ | 0.17 | ||||
Book
value per share on common shares outstanding at June 30,
|
$ | 7.38 | $ | 7.23 | ||||
The
accompanying notes are an integral part of these consolidated financial
statements.
|
COMMUNITY
BANCORP. AND SUBSIDIARY
|
||||||||
Consolidated
Statements of Income
|
||||||||
(Unaudited)
|
||||||||
For
the Six Months Ended June 30,
|
2009
|
2008
|
||||||
Interest
income
|
||||||||
Interest
and fees on loans
|
$ | 10,878,534 | $ | 11,953,727 | ||||
Interest
on debt securities
|
||||||||
Taxable
|
498,100 | 810,948 | ||||||
Tax-exempt
|
643,904 | 903,502 | ||||||
Dividends
|
32,275 | 107,668 | ||||||
Interest
on federal funds sold and overnight deposits
|
1,057 | 60,967 | ||||||
Total
interest income
|
12,053,870 | 13,836,812 | ||||||
Interest
expense
|
||||||||
Interest
on deposits
|
3,320,890 | 4,940,191 | ||||||
Interest
on federal funds purchased and other borrowed funds
|
139,310 | 254,715 | ||||||
Interest
on repurchase agreements
|
135,344 | 135,608 | ||||||
Interest
on junior subordinated debentures
|
487,129 | 489,212 | ||||||
Total
interest expense
|
4,082,673 | 5,819,726 | ||||||
Net
interest income
|
7,971,197 | 8,017,086 | ||||||
Provision
for loan losses
|
250,002 | 124,998 | ||||||
Net
interest income after provision for loan losses
|
7,721,195 | 7,892,088 | ||||||
Non-interest
income
|
||||||||
Service
fees
|
1,026,678 | 1,079,138 | ||||||
Income
on bank owned life insurance
|
61,087 | 65,611 | ||||||
Net
realized gains on securities
|
471,055 | 0 | ||||||
Other
income
|
1,445,187 | 968,030 | ||||||
Total
non-interest income
|
3,004,007 | 2,112,779 | ||||||
Non-interest
expense
|
||||||||
Salaries
and wages
|
2,890,466 | 3,125,821 | ||||||
Employee
benefits
|
1,155,680 | 1,228,847 | ||||||
Occupancy
expenses, net
|
1,564,282 | 1,657,368 | ||||||
FDIC
insurance
|
501,523 | 60,512 | ||||||
Amortization
of core deposit intangible
|
332,880 | 416,100 | ||||||
Write
down of Fannie Mae preferred stock
|
94,446 | 0 | ||||||
Other
expenses
|
2,715,945 | 2,598,498 | ||||||
Total
non-interest expense
|
9,255,222 | 9,087,146 | ||||||
Income
before income taxes
|
1,469,980 | 917,721 | ||||||
Income
tax benefit
|
(220,838 | ) | (172,888 | ) | ||||
Net
income
|
$ | 1,690,818 | $ | 1,090,609 | ||||
Earnings
per common share
|
$ | 0.36 | $ | 0.23 | ||||
Weighted
average number of common shares
|
||||||||
used
in computing earnings per share
|
4,484,276 | 4,413,390 | ||||||
Dividends
declared per common share
|
$ | 0.24 | $ | 0.34 | ||||
Book
value per share on common shares outstanding at June 30,
|
$ | 7.38 | $ | 7.23 | ||||
The
accompanying notes are an integral part of these consolidated financial
statements.
|
Consolidated
Statements of Cash Flows
|
||||||||
For
the Six Months Ended June 30,
|
2009
|
2008
|
||||||
Cash
Flow from Operating Activities:
|
||||||||
Net
Income
|
$ | 1,690,818 | $ | 1,090,609 | ||||
Adjustments
to Reconcile Net Income to Net Cash Provided by
|
||||||||
Operating
Activities:
|
||||||||
Depreciation
and amortization
|
541,495 | 576,264 | ||||||
Provision
for loan losses
|
250,002 | 124,998 | ||||||
Deferred
income taxes
|
(341,947 | ) | (227,577 | ) | ||||
Net
gain on sale of securities
|
(471,055 | ) | 0 | |||||
Net
gain on sale of loans
|
(693,544 | ) | (181,388 | ) | ||||
Loss
(gain) on Trust LLC
|
28,044 | (41,381 | ) | |||||
Amortization
(accretion) of bond premium (discount), net
|
68,600 | (34,691 | ) | |||||
Write
down on Fannie Mae preferred stock
|
94,446 | 0 | ||||||
Write
down on OREO
|
90,000 | 0 | ||||||
Proceeds
from sales of loans held for sale
|
47,435,544 | 14,954,317 | ||||||
Originations
of loans held for sale
|
(46,326,099 | ) | (14,567,508 | ) | ||||
Increase
(decrease) in taxes payable
|
121,109 | (200,312 | ) | |||||
Decrease
(increase) in interest receivable
|
167,381 | (100,321 | ) | |||||
(Increase)
decrease in mortgage servicing rights
|
(6,157 | ) | 30,055 | |||||
(Increase)
decrease in other assets
|
(631,660 | ) | 1,037,576 | |||||
Increase
in bank owned life insurance
|
(61,087 | ) | (65,611 | ) | ||||
Amortization
of core deposit intangible
|
332,880 | 416,100 | ||||||
Amortization
of limited partnerships
|
489,780 | 185,542 | ||||||
Decrease
in unamortized loan fees
|
(90,073 | ) | (47,523 | ) | ||||
Decrease
in interest payable
|
(38,965 | ) | (128,042 | ) | ||||
Increase
(decrease) in accrued expenses
|
304,016 | (74,307 | ) | |||||
Increase
(decrease) in other liabilities
|
61,890 | (2,450,157 | ) | |||||
Net
cash provided by operating activities
|
3,015,418 | 296,643 | ||||||
Cash
Flows from Investing Activities:
|
||||||||
Investments
- held-to-maturity
|
||||||||
Maturities
and paydowns
|
21,197,356 | 9,934,645 | ||||||
Purchases
|
(16,787,172 | ) | (15,252,372 | ) | ||||
Investments
- available-for-sale
|
||||||||
Sales
and maturities
|
18,747,245 | 16,502,999 | ||||||
Purchases
|
(14,691,675 | ) | (1,079,688 | ) | ||||
Purchase
of restricted equity securities
|
0 | (450,000 | ) | |||||
Decrease
in limited partnership contributions payable
|
(960,000 | ) | 0 | |||||
Increase
in loans, net
|
(4,351,510 | ) | (1,643,852 | ) | ||||
Proceeds
from sale of (net capital expenditures for) bank
|
||||||||
premises
and equipment
|
488,443 | (9,778 | ) | |||||
Recoveries
of loans charged off
|
40,792 | 42,301 | ||||||
Net
cash provided by investing activities
|
3,683,479 | 8,044,255 |
2009
|
2008
|
|||||||
Cash
Flows from Financing Activities:
|
||||||||
Net
decrease in demand, NOW, money market and savings accounts
|
(13,615,825 | ) | (13,826,916 | ) | ||||
Net
decrease in time deposits
|
(4,492,590 | ) | (13,266,109 | ) | ||||
Net
decrease in repurchase agreements
|
(2,476,864 | ) | (2,646,552 | ) | ||||
Net
increase in short-term borrowings
|
2,756,000 | 21,495,000 | ||||||
Proceeds
from long-term borrowings
|
10,000,000 | 0 | ||||||
Repayments
on long-term borrowings
|
0 | (8,000,000 | ) | |||||
Decrease
in capital lease obligations
|
(18,876 | ) | (10,531 | ) | ||||
Dividends
paid on preferred stock
|
(93,750 | ) | (46,875 | ) | ||||
Dividends
paid on common stock
|
(763,681 | ) | (1,045,988 | ) | ||||
Net
cash used in financing activities
|
(8,705,586 | ) | (17,347,971 | ) | ||||
Net
decrease in cash and cash equivalents
|
(2,006,689 | ) | (9,007,073 | ) | ||||
Cash
and cash equivalents:
|
||||||||
Beginning
|
11,269,628 | 20,272,523 | ||||||
Ending
|
$ | 9,262,939 | $ | 11,265,450 | ||||
Supplemental
Schedule of Cash Paid During the Period
|
||||||||
Interest
|
$ | 4,121,638 | $ | 6,363,929 | ||||
Income
taxes
|
$ | 0 | $ | 255,000 | ||||
Supplemental
Schedule of Noncash Investing and Financing Activities:
|
||||||||
Change
in unrealized gain on securities available-for-sale
|
$ | (541,668 | ) | $ | (524,892 | ) | ||
Common
Shares Dividends Paid
|
||||||||
Dividends
declared
|
$ | 1,075,547 | $ | 1,498,655 | ||||
(Increase)
decrease in dividends payable attributable
|
||||||||
to
dividends declared
|
(11,302 | ) | 6,565 | |||||
Dividends
reinvested
|
(300,564 | ) | (459,232 | ) | ||||
$ | 763,681 | $ | 1,045,988 |
For
the second quarter ended June 30,
|
2009
|
2008
|
||||||
Net
income, as reported
|
$ | 1,007,565 | $ | 873,561 | ||||
Less:
dividends to preferred shareholders
|
46,875 | 46,875 | ||||||
Net
income available to common shareholders
|
$ | 960,690 | $ | 826,686 | ||||
Weighted
average number of common shares used in calculating
|
||||||||
earnings
per share
|
4,495,387 | 4,421,453 | ||||||
Earnings
per common share
|
$ | 0.21 | $ | 0.19 | ||||
For
the six months ended June 30,
|
2009
|
2008
|
||||||
Net
income, as reported
|
$ | 1,690,818 | $ | 1,090,609 | ||||
Less:
dividends to preferred shareholders
|
93,750 | 93,750 | ||||||
Net
income available to common shareholders
|
$ | 1,597,068 | $ | 996,859 | ||||
Weighted
average number of common shares used in calculating
|
||||||||
earnings
per share
|
4,484,276 | 4,413,390 | ||||||
Earnings
per common share
|
$ | 0.36 | $ | 0.23 |
For
the second quarter ended June 30,
|
2009
|
2008
|
||||||
Net
income
|
$ | 1,007,565 | $ | 873,561 | ||||
Other
comprehensive income (loss), net of tax:
|
||||||||
Change
in unrealized holding gain on available-for-sale
|
||||||||
securities
arising during the period
|
(367,410 | ) | (671,862 | ) | ||||
Tax
effect
|
124,919 | 228,433 | ||||||
Other
comprehensive income (loss), net of tax
|
(242,491 | ) | (443,429 | ) | ||||
Total
comprehensive income
|
$ | 765,074 | $ | 430,132 | ||||
For
the six months ended June 30,
|
2009
|
2008
|
||||||
Net
income
|
$ | 1,690,818 | $ | 1,090,609 | ||||
Other
comprehensive income (loss), net of tax:
|
||||||||
Change
in unrealized holding gain on available-for-sale
|
||||||||
securities
arising during the period
|
(541,668 | ) | (524,892 | ) | ||||
Tax
effect
|
184,167 | 178,463 | ||||||
Other
comprehensive income (loss), net of tax
|
(357,501 | ) | (346,429 | ) | ||||
Total
comprehensive income
|
$ | 1,333,317 | $ | 744,180 |
Gross
|
Gross
|
|||||||||||||||
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
|||||||||||||
Securities
AFS
|
Cost
|
Gains
|
Losses
|
Value
|
||||||||||||
June
30, 2009
|
||||||||||||||||
U.
S. Government sponsored enterprise securities
|
$ | 20,772,009 | $ | 189,447 | $ | 4,810 | $ | 20,956,646 | ||||||||
U.
S. Government securities
|
4,054,327 | 83,026 | 1,969 | 4,135,384 | ||||||||||||
Preferred
stock
|
68,164 | 0 | 0 | 68,164 | ||||||||||||
$ | 24,894,500 | $ | 272,473 | $ | 6,779 | $ | 25,160,194 | |||||||||
Securities
HTM
|
||||||||||||||||
June
30, 2009
|
||||||||||||||||
States
and political subdivisions
|
$ | 32,878,174 | $ | 767,826 | $ | 0 | $ | 33,646,000 |
Amortized
|
Fair
|
|||||||
Cost
|
Value
|
|||||||
Due
in one year or less
|
$ | 9,159,938 | $ | 9,368,149 | ||||
Due
from one to five years
|
15,666,398 | 15,723,881 | ||||||
$ | 24,826,336 | $ | 25,092,030 |
Amortized
|
Fair
|
|||||||
Cost
|
Value*
|
|||||||
Due
in one year or less
|
$ | 24,403,035 | $ | 24,403,000 | ||||
Due
from one to five years
|
4,098,474 | 4,290,000 | ||||||
Due
from five to ten years
|
1,191,863 | 1,384,000 | ||||||
Due
after ten years
|
3,184,802 | 3,569,000 | ||||||
$ | 32,878,174 | $ | 33,646,000 |
Less
than 12 months
|
||||||||
Fair
|
Unrealized
|
|||||||
Value
|
Loss
|
|||||||
U.S.
Government sponsored enterprise securities
|
$ | 4,288,656 | $ | 4,810 | ||||
U.S.
Government securities
|
1,009,716 | 1,969 | ||||||
$ | 5,298,372 | $ | 6,779 |
2009
|
$ | 332,880 | ||
2010
|
532,608 | |||
2011
|
426,086 | |||
2012
|
340,869 | |||
2013
|
272,695 | |||
Thereafter
|
1,090,782 | |||
Total
core deposit intangible expense
|
$ | 2,995,920 |
Level
1
|
Quoted
prices in active markets for identical assets or
liabilities. Level 1 assets and liabilities include debt and
equity securities and derivative contracts that are traded in an active
exchange market, as well as U.S. Treasury, other U.S. Government and
agency mortgage-backed debt securities that are highly liquid and are
actively traded in over-the-counter
markets.
|
Level
2
|
Observable
inputs other than Level 1 prices such as quoted prices for similar assets
and liabilities; quoted prices in markets that are not active; or other
inputs that are observable or can be corroborated by observable market
data for substantially the full term of the assets or
liabilities. Level 2 assets and liabilities include debt
securities with quoted prices that are traded less frequently than
exchange-traded instruments and derivative contracts whose value is
determined using a pricing model with inputs that are observable in the
market or can be derived principally from or corroborated by observable
market data. This category generally includes certain
derivative contracts, residential mortgage servicing rights, and impaired
loans.
|
Level
3
|
Unobservable
inputs that are supported by little or no market activity and that are
significant to the fair value of the assets or
liabilities. Level 3 assets and liabilities include financial
instruments whose value is determined using pricing models, discounted
cash flow methodologies, or similar techniques, as well as instruments for
which the determination of fair value requires significant management
judgment or estimation. For example, this category generally
includes certain private equity investments, retained residual interest in
securitizations, and highly-structured or long-term derivative
contracts.
|
June
30, 2009
|
Level
1
|
Level
2
|
Level
3
|
Total
|
||||||||||||
Assets:
|
||||||||||||||||
Securities
available-for-sale
|
$ | 0 | $ | 25,160,194 | $ | 0 | $ | 25,160,194 | ||||||||
December
31, 2008
|
||||||||||||||||
Assets:
|
||||||||||||||||
Securities
available-for-sale
|
$ | 4,214,717 | $ | 25,234,707 | $ | 0 | $ | 29,449,424 | ||||||||
June
30, 2008
|
||||||||||||||||
Assets:
|
||||||||||||||||
Securities
available-for-sale
|
$ | 4,727,669 | $ | 26,235,590 | $ | 0 | $ | 30,963,259 |
June
30, 2009
|
Level
1
|
Level
2
|
Level
3
|
Total
|
||||||||||||
Assets:
|
||||||||||||||||
Loans
held-for-sale
|
$ | 0 | $ | 765,943 | $ | 0 | $ | 765,943 | ||||||||
Residential
mortgage servicing rights
|
0 | 929,952 | 0 | 929,952 | ||||||||||||
Impaired
loans, net of related allowance
|
0 | 2,720,941 | 0 | 2,720,941 | ||||||||||||
Other
real estate owned
|
0 | 770,000 | 0 | 770,000 | ||||||||||||
Total
|
$ | 0 | $ | 5,186,836 | $ | 0 | $ | 5,186,836 | ||||||||
December
31, 2008
|
||||||||||||||||
Assets:
|
||||||||||||||||
Loans
held-for-sale
|
$ | 0 | $ | 1,181,844 | $ | 0 | $ | 1,181,844 | ||||||||
Residential
mortgage servicing rights
|
0 | 956,891 | 0 | 956,891 | ||||||||||||
Impaired
loans, net of related allowance
|
0 | 1,748,715 | 0 | 1,748,715 | ||||||||||||
Other
real estate owned
|
0 | 185,000 | 0 | 185,000 | ||||||||||||
Total
|
$ | 0 | $ | 4,072,450 | $ | 0 | $ | 4,072,450 | ||||||||
June
30, 2008
|
||||||||||||||||
Assets:
|
||||||||||||||||
Loans
held-for-sale
|
$ | 0 | $ | 480,455 | $ | 0 | $ | 480,455 | ||||||||
Residential
mortgage servicing rights
|
0 | 1,156,763 | 0 | 1,156,763 | ||||||||||||
Impaired
loans, net of related allowance
|
0 | 901,346 | 0 | 901,346 | ||||||||||||
Total
|
$ | 0 | $ | 2,538,564 | $ | 0 | $ | 2,538,564 |
June
30, 2009
|
December
31, 2008
|
|||||||||||||||
Carrying
|
Fair
|
Carrying
|
Fair
|
|||||||||||||
Amount
|
Value
|
Amount
|
Value
|
|||||||||||||
(in
thousands)
|
||||||||||||||||
Financial
assets:
|
||||||||||||||||
Cash
and cash equivalents
|
$ | 9,263 | $ | 9,263 | $ | 11,270 | $ | 11,270 | ||||||||
Securities
held-to-maturity
|
32,878 | 33,646 | 37,288 | 38,212 | ||||||||||||
Securities
available-for-sale
|
25,160 | 25,160 | 29,449 | 29,449 | ||||||||||||
Restricted
equity securities
|
3,907 | 3,907 | 3,907 | 3,907 | ||||||||||||
Loans
and loans held-for-sale, net
|
365,519 | 373,102 | 362,460 | 368,043 | ||||||||||||
Mortgage
servicing rights
|
930 | 930 | 960 | 957 | ||||||||||||
Accrued
interest receivable
|
1,877 | 1,877 | 2,045 | 2,045 | ||||||||||||
Financial
liabilities:
|
||||||||||||||||
Deposits
|
384,132 | 386,519 | 402,241 | 405,236 | ||||||||||||
Federal
funds purchased and other borrowed funds
|
25,328 | 25,437 | 12,572 | 12,574 | ||||||||||||
Repurchase
agreements
|
16,610 | 16,610 | 19,086 | 19,086 | ||||||||||||
Subordinated
debentures
|
12,887 | 9,006 | 12,887 | 12,242 | ||||||||||||
Capital
lease obligations
|
896 | 896 | 915 | 915 | ||||||||||||
Accrued
interest payable
|
275 | 275 | 313 | 313 |
For
the second quarter ended June 30,
|
2009
|
2008
|
Return
on Average Assets
|
0.84%
|
.72%
|
Return
on Average Equity
|
11.44%
|
10.15%
|
For
the six months ended June 30,
|
2009
|
2008
|
Return
on Average Assets
|
0.70%
|
.44%
|
Return
on Average Equity
|
9.64%
|
6.31%
|
For
the six months ended June 30,
|
2009
|
2008
|
||||||
Net
interest income as presented
|
$ | 7,971,197 | $ | 8,017,086 | ||||
Effect
of tax-exempt income
|
331,931 | 454,026 | ||||||
Net
interest income, tax equivalent
|
$ | 8,303,128 | $ | 8,471,112 |
For
the Six Months Ended:
|
||||||||||||||||||||||||
2009
|
2008
|
|||||||||||||||||||||||
Average
|
Income/
|
Rate/
|
Average
|
Income/
|
Rate/
|
|||||||||||||||||||
Balance
|
Expense
|
Yield
|
Balance
|
Expense
|
Yield
|
|||||||||||||||||||
EARNING
ASSETS
|
||||||||||||||||||||||||
Loans
(1)
|
$ | 367,188,471 | $ | 10,878,534 | 5.97 | % | $ | 355,976,557 | $ | 11,953,727 | 6.75 | % | ||||||||||||
Taxable
Investment Securities
|
26,956,956 | 498,100 | 3.73 | % | 37,301,989 | 810,948 | 4.37 | % | ||||||||||||||||
Tax
Exempt Investment Securities
|
39,951,599 | 975,835 | 4.93 | % | 43,218,158 | 1,357,529 | 6.32 | % | ||||||||||||||||
Federal
Funds Sold and Interest
|
||||||||||||||||||||||||
Earning
Deposit Accounts
|
195,845 | 1,057 | 1.09 | % | 2,368,281 | 60,967 | 5.18 | % | ||||||||||||||||
FHLBB
Stock
|
3,318,700 | 0 | 0.00 | % | 3,318,700 | 75,394 | 4.57 | % | ||||||||||||||||
Other
Investments
|
975,150 | 32,275 | 6.67 | % | 710,590 | 32,273 | 9.13 | % | ||||||||||||||||
TOTAL
|
$ | 438,586,721 | $ | 12,385,801 | 5.69 | % | $ | 442,894,275 | $ | 14,290,838 | 6.49 | % | ||||||||||||
INTEREST
BEARING LIABILITIES & EQUITY
|
||||||||||||||||||||||||
NOW
& Money Market Funds
|
$ | 122,237,986 | $ | 673,281 | 1.11 | % | $ | 120,963,309 | $ | 1,248,569 | 2.08 | % | ||||||||||||
Savings
Deposits
|
52,878,309 | 79,780 | 0.30 | % | 49,646,014 | 98,334 | 0.40 | % | ||||||||||||||||
Time
Deposits
|
171,601,349 | 2,567,829 | 3.02 | % | 179,005,538 | 3,593,288 | 4.04 | % | ||||||||||||||||
Fed
Funds Purchased and Other Borrowed Funds
|
15,982,967 | 102,694 | 1.30 | % | 13,784,273 | 216,754 | 3.16 | % | ||||||||||||||||
Repurchase
Agreements
|
18,970,474 | 135,344 | 1.44 | % | 16,133,800 | 135,608 | 1.69 | % | ||||||||||||||||
Capital
Lease Obligations
|
904,127 | 36,616 | 8.17 | % | 937,540 | 37,961 | 8.14 | % | ||||||||||||||||
Junior
Subordinated Debentures
|
12,887,000 | 487,129 | 7.62 | % | 12,887,000 | 489,212 | 7.63 | % | ||||||||||||||||
TOTAL
|
$ | 395,462,212 | $ | 4,082,673 | 2.08 | % | $ | 393,357,474 | $ | 5,819,726 | 2.98 | % | ||||||||||||
Net
Interest Income
|
$ | 8,303,128 | $ | 8,471,112 | ||||||||||||||||||||
Net
Interest Spread(2)
|
3.61 | % | 3.51 | % | ||||||||||||||||||||
Interest
Margin(3)
|
3.82 | % | 3.85 | % | ||||||||||||||||||||
(1) Included
in gross loans are non-accrual loans with an average balance of $2,446,493
and $816,674 for the six months ended 2009 and 2008,
respectively.
|
||||||||||||||||||||||||
(2) Net
interest spread is the difference between the yield on earning assets and
the rate paid on interest bearing liabilities.
|
||||||||||||||||||||||||
(3) Interest
margin is net interest income divided by average earning
assets.
|
Variance
|
Variance
|
|||||||||||
RATE
/ VOLUME
|
Due
to
|
Due
to
|
Total
|
|||||||||
Rate(1)
|
Volume(1)
|
Variance
|
||||||||||
INCOME
EARNING ASSETS
|
||||||||||||
Loans
(2)
|
$ | (1,451,527 | ) | $ | 376,334 | $ | (1,075,193 | ) | ||||
Taxable
Investment Securities
|
(121,499 | ) | (191,349 | ) | (312,848 | ) | ||||||
Tax
Exempt Investment Securities
|
(301,835 | ) | (79,859 | ) | (381,694 | ) | ||||||
Federal
Funds Sold and Interest
|
||||||||||||
Earning
Deposit Accounts
|
(48,168 | ) | (11,742 | ) | (59,910 | ) | ||||||
FHLBB
Stock
|
(75,394 | ) | 0 | (75,394 | ) | |||||||
Other
Investments
|
(12,009 | ) | 12,011 | 2 | ||||||||
Total
Interest Earnings
|
$ | (2,010,432 | ) | 105,395 | $ | (1,905,037 | ) | |||||
INTEREST
BEARING LIABILITIES
|
||||||||||||
NOW
& Money Market Funds
|
$ | (588,473 | ) | $ | 13,185 | $ | ( 575,288 | ) | ||||
Savings
Deposits
|
(24,983 | ) | 6,429 | (18,554 | ) | |||||||
Time
Deposits
|
(914,575 | ) | (110,884 | ) | (1,025,459 | ) | ||||||
Fed
Funds Purchased and Other Borrowed Funds
|
(148,610 | ) | 34,550 | (114,060 | ) | |||||||
Repurchase
Agreements
|
(24,103 | ) | 23,839 | (264 | ) | |||||||
Capital
Lease Obligations
|
9 | (1,354 | ) | (1,345 | ) | |||||||
Junior
Subordinated Debentures
|
(2,083 | ) | 0 | (2,083 | ) | |||||||
Total
Interest Expense
|
$ | (1,702,818 | ) | $ | (34,235 | ) | $ | (1,737,053 | ) | |||
Changes
in Net Interest Income
|
$ | ( 307,614 | ) | $ | 139,630 | $ | ( 167,984 | ) |
(1)
Items which have shown a year-to-year increase in volume have variances
allocated as follows:
|
Variance
due to rate = Change in rate x new volume
|
Variance
due to volume = Change in volume x old rate
|
Items
which have shown a year-to-year decrease in volume have variances
allocated as follows:
|
Variance
due to rate = Change in rate x old volume
|
Variances
due to volume = Change in volume x new rate
|
(2)
Loans are stated before deduction of unearned discount and allowances for
loan losses. The principal balances
|
of
non-accrual loans is included in calculations of the yield on loans, while
the interest on these non-performing
|
assets
is excluded.
|
ASSETS
|
30-Jun-09
|
31-Dec-08
|
30-Jun-08
|
|||
Loans
(gross)*
|
$369,105,295
|
77.01%
|
$365,993,527
|
75.03%
|
$357,829,487
|
74.21%
|
Available
for Sale Securities
|
25,160,194
|
5.25%
|
29,449,424
|
6.04%
|
30,963,259
|
6.42%
|
Held
to Maturity Securities
|
32,878,174
|
6.86%
|
37,288,357
|
7.64%
|
39,628,560
|
8.22%
|
*includes
loans held for sale
|
||||||
LIABILITIES
|
||||||
Time
Deposits
|
$170,845,738
|
35.65%
|
$175,338,328
|
35.94%
|
$171,870,694
|
35.64%
|
Savings
Deposits
|
55,022,851
|
11.48%
|
49,266,879
|
10.10%
|
51,015,544
|
10.58%
|
Demand
Deposits
|
51,404,659
|
10.73%
|
50,134,874
|
10.28%
|
51,998,230
|
10.78%
|
NOW
& Money Market Funds
|
106,859,117
|
22.30%
|
127,500,699
|
26.14%
|
114,242,617
|
23.69%
|
30-Jun-09
|
31-Dec-08
|
|||||||||||||||
Total
Loans
|
%
of Total
|
Total
Loans
|
%
of Total
|
|||||||||||||
Construction
& Land Development
|
$ | 15,157,841 | 4.11 | % | $ | 15,203,826 | 4.15 | % | ||||||||
Secured
by Farm Land
|
8,391,389 | 2.27 | % | 8,533,463 | 2.33 | % | ||||||||||
1-4
Family Residential
|
213,380,305 | 57.81 | % | 213,279,198 | 58.27 | % | ||||||||||
Commercial
Real Estate
|
91,689,007 | 24.84 | % | 88,546,545 | 24.20 | % | ||||||||||
Loans
to Finance Agricultural Production
|
810,825 | 0.22 | % | 884,307 | 0.24 | % | ||||||||||
Commercial
& Industrial Loans
|
25,119,939 | 6.81 | % | 23,306,485 | 6.37 | % | ||||||||||
Consumer
Loans
|
14,316,481 | 3.88 | % | 15,922,237 | 4.35 | % | ||||||||||
All
other loans
|
239,508 | 0.06 | % | 317,466 | 0.09 | % | ||||||||||
Total
Gross Loans
|
369,105,295 | 100.00 | % | 365,993,527 | 100.00 | % | ||||||||||
Reserve
for loan losses
|
(3,374,885 | ) | (3,232,932 | ) | ||||||||||||
Unearned
loan fees
|
(210,931 | ) | (301,004 | ) | ||||||||||||
Net
Loans
|
$ | 365,519,479 | $ | 362,459,591 |
2009
|
2008
|
|||||||
Loans
Outstanding End of Period
|
$ | 369,105,295 | $ | 357,829,487 | ||||
Average
Loans Outstanding During Period
|
$ | 367,188,471 | $ | 355,976,557 | ||||
Loan
Loss Reserve, Beginning of Period
|
$ | 3,232,932 | $ | 3,026,049 | ||||
Loans
Charged Off:
|
||||||||
Residential
Real Estate
|
19,912 | 0 | ||||||
Commercial
Real Estate
|
5,063 | 106,383 | ||||||
Commercial
Loans not Secured by Real Estate
|
38,747 | 7,044 | ||||||
Consumer
Loans
|
85,120 | 66,600 | ||||||
Total
Loans Charged Off
|
148,842 | 180,027 | ||||||
Recoveries:
|
||||||||
Residential
Real Estate
|
496 | 1,329 | ||||||
Commercial
Real Estate
|
15,668 | 879 | ||||||
Commercial
Loans not Secured by Real Estate
|
3,512 | 11,006 | ||||||
Consumer
Loans
|
21,117 | 29,087 | ||||||
Total
Recoveries
|
40,793 | 42,301 | ||||||
Net
Loans Charged Off
|
108,049 | 137,726 | ||||||
Provision
Charged to Income
|
250,002 | 124,998 | ||||||
Loan
Loss Reserve, End of Period
|
$ | 3,374,885 | $ | 3,013,321 | ||||
Net
Charge Offs to Average Loans Outstanding
|
0.029 | % | 0.039 | % | ||||
Loan
Loss Reserve to Average Loans Outstanding
|
0.919 | % | 0.846 | % |
June
30, 2009
|
December
31, 2008
|
|||||||||||||||
Percent
|
Percent
|
|||||||||||||||
Balance
|
of
Total
|
Balance
|
of
Total
|
|||||||||||||
Non-Accruing
loans
|
$ | 2,895,041 | 78.58 | % | $ | 2,118,597 | 89.56 | % | ||||||||
Loans
past due 90 days or more and still accruing
|
788,924 | 21.42 | % | 246,903 | 10.44 | % | ||||||||||
Total
|
$ | 3,683,965 | 100.00 | % | $ | 2,365,500 | 100.00 | % |
Contract
or
|
||||
Notional
Amount
|
||||
Unused
portions of home equity lines of credit
|
$ | 15,999,541 | ||
Other
commitments to extend credit
|
25,859,525 | |||
Residential
construction lines of credit
|
2,631,784 | |||
Commercial
real estate and other construction lines of credit
|
12,699,595 | |||
Standby
letters of credit and commercial letters of credit
|
772,687 | |||
Recourse
on sale of credit card portfolio
|
940,900 | |||
MPF
credit enhancement obligation, net of liability recorded
|
1,437,570 |
Annual
|
Principal
|
||||||||
Purchase
Date
|
Rate
|
Maturity
Date
|
Balance
|
||||||
Long-term
Advance
|
|||||||||
January
30, 2009
|
2.13 | % |
January
31, 2011
|
$ | 10,000,000 | ||||
November
16, 1992
|
7.67 | % |
November
16, 2012
|
10,000 | |||||
Total
Long-term Advances
|
$ | 10,010,000 | |||||||
Overnight
Funds Purchased (FHLBB)
|
.2813 | % |
July
1, 2009
|
$ | 15,318,000 |
Balance
at December 31, 2008 (book value $7.33 per share)
|
$ | 35,272,892 | ||
Net
income
|
1,690,818 | |||
Issuance
of stock through the Dividend Reinvestment Plan
|
300,564 | |||
Purchase
of treasury stock
|
0 | |||
Dividends
declared on common stock
|
(1,075,547 | ) | ||
Dividends
declared on preferred stock
|
(93,750 | ) | ||
Unrealized
holding gain arising during the period on available-for-sale securities,
net of tax
|
(357,502 | ) | ||
Balance
at June 30, 2009 (book value $7.38 per share)
|
$ | 35,737,475 |
Minimum
To Be Well
|
||||||
Minimum
|
Capitalized
Under
|
|||||
For
Capital
|
Prompt
Corrective
|
|||||
Actual
|
Adequacy
Purposes:
|
Action
Provisions:
|
||||
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
|
(Dollars
in Thousands)
|
||||||
As
of June 30, 2009:
|
||||||
Total
capital (to risk-weighted assets)
|
||||||
Consolidated
|
$38,248
|
11.54%
|
$26,504
|
8.00%
|
N/A
|
N/A
|
Bank
|
$38,894
|
11.76%
|
$26,455
|
8.00%
|
$33,068
|
10.00%
|
Tier
I capital (to risk-weighted assets)
|
||||||
Consolidated
|
$34,873
|
10.53%
|
$13,252
|
4.00%
|
N/A
|
N/A
|
Bank
|
$35,519
|
10.74%
|
$13,227
|
4.00%
|
$19,841
|
6.00%
|
Tier
I capital (to average assets)
|
||||||
Consolidated
|
$34,873
|
7.38%
|
$18,908
|
4.00%
|
N/A
|
N/A
|
Bank
|
$35,519
|
7.52%
|
$18,886
|
4.00%
|
$23,608
|
5.00%
|
As
of December 31, 2008:
|
||||||
Total
capital (to risk-weighted assets)
|
||||||
Consolidated
|
$36,765
|
11.04%
|
$26,639
|
8.00%
|
N/A
|
N/A
|
Community
National Bank
|
$37,355
|
11.25%
|
$26,571
|
8.00%
|
$33,214
|
10.00%
|
Tier
I capital (to risk-weighted assets)
|
||||||
Consolidated
|
$33,532
|
10.07%
|
$13,319
|
4.00%
|
N/A
|
N/A
|
Community
National Bank
|
$34,122
|
10.27%
|
$13,285
|
4.00%
|
$19,928
|
6.00%
|
Tier
I capital (to average assets)
|
||||||
Consolidated
|
$33,532
|
7.08%
|
$18,948
|
4.00%
|
N/A
|
N/A
|
Community
National Bank
|
$34,122
|
7.22%
|
$18,917
|
4.00%
|
$23,569
|
5.00%
|
Item
1.
|
To
elect four incumbent directors to serve until the Annual Meeting of
Shareholders in 2012, and to elect a new director to serve until the
Annual Meeting of Shareholders in
2010.
|
Item
2.
|
To
ratify the selection of the independent registered public accounting firm
of Berry, Dunn, McNeil & Parker as the Corporation’s external auditors
for the fiscal year ending December 31,
2009;
|
AUTHORITY
|
||||||||||||||||
WITHHELD/
|
BROKER
|
|||||||||||||||
MATTER
|
FOR
|
AGAINST
|
ABSTAIN
|
NON-VOTE
|
||||||||||||
Item
1. Election of Incumbent Directors:
|
||||||||||||||||
Aminta
K. Conant
|
3,090,216 | 35,605 | -0- | -0- | ||||||||||||
Elwood
G. Duckless
|
3,107,324 | 18,497 | -0- | -0- | ||||||||||||
Rosemary
M. Lalime
|
3,067,199 | 58,622 | -0- | -0- | ||||||||||||
Anne
T. Moore
|
3,075,302 | 50,519 | -0- | -0- | ||||||||||||
Item
1. Election of New Director:
|
||||||||||||||||
Frederic
Oeschger
|
3,080,449 | 45,372 | -0- | -0- | ||||||||||||
Item
2. Selection of Auditors Berry
|
3,112,131 | 9,129 | 4,561 | -0- | ||||||||||||
Dunn,
McNeil & Parker
|
DATED: August
11, 2009
|
/s/ Stephen P.
Marsh
|
|
Stephen
P. Marsh, President &
|
||
Chief
Executive Officer
|
||
DATED: August
11, 2009
|
/s/ Louise M.
Bonvechio
|
|
Louise
M. Bonvechio, Vice President
|
||
&
Chief Financial Officer
|